| Revenue | NOK 3,1M | -71% |
| EBITDA | NOK 167K | -56% |
| Net profit | NOK 1M | +89% |
| Total assets | NOK 2,3M | -40% |
| Equity | NOK 909K | -7% |
| Employees | 6 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 222 | 1 986 | 3 034 | 3 196 | 3 202 | 3 612 | 4 442 | 6 791 | 9 006 | 8 539 | 10 914 | 10 536 | 10 741 | 3 081 |
| Staff expenses | −722 | −1 275 | −2 087 | −2 302 | −2 232 | −2 434 | −3 135 | −4 417 | −5 316 | −4 422 | −5 067 | −5 685 | −3 694 | −0 |
| EBITDA | 149 | 283 | 236 | 103 | 228 | 303 | 324 | 742 | 1 136 | 1 265 | 2 307 | 1 033 | 383 | 167 |
| Depreciation & amort. | −74 | −54 | −60 | −60 | −39 | −21 | −1 | −23 | −333 | −195 | −239 | −8 | −13 | −9 |
| EBIT | 75 | 229 | 176 | 43 | 189 | 282 | 323 | 718 | 803 | 1 069 | 2 067 | 1 025 | 371 | 158 |
| Net financials | −3 | −1 | 2 | −4 | 13 | 9 | 10 | 14 | −32 | −41 | −33 | 143 | 257 | 896 |
| Profit before tax | 72 | 229 | 178 | 39 | 202 | 292 | 332 | 732 | 771 | 1 028 | 2 034 | 1 168 | 628 | 1 054 |
| Tax | 18 | 65 | 50 | 11 | 56 | 74 | 80 | 170 | 170 | 227 | 448 | 226 | 87 | 30 |
| Net profit | 54 | 164 | 128 | 29 | 146 | 218 | 252 | 562 | 601 | 801 | 1 586 | 941 | 540 | 1 023 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 418 | 746 | 1 067 | 1 193 | 950 | 1 117 | 1 303 | 2 032 | 4 000 | 4 213 | 4 472 | 3 315 | 3 851 | 2 321 |
| Equity | 110 | 124 | 203 | 201 | 218 | 101 | 217 | 200 | 500 | 862 | 849 | 442 | 982 | 909 |
| Long-term debt | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 314 | 1 283 | 0 | 0 | 0 | 4 |
| Short-term debt | 304 | 622 | 864 | 992 | 732 | 1 016 | 1 086 | 1 832 | 2 185 | 2 067 | 3 623 | 2 873 | 2 869 | 1 408 |
| Total debt | 308 | 622 | 864 | 992 | 732 | 1 016 | 1 086 | 1 832 | 3 500 | 3 350 | 3 623 | 2 873 | 2 869 | 1 412 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Økonomibistand As | Company | 51.0% | 51.0% | 2024 |
Nesshaug Equity As | Company | 16.3% | 16.3% | 2024 |
Alstadvold Equity As | Company | 16.3% | 16.3% | 2024 |
Lutdal Equity As | Company | 16.3% | 16.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Roar Husby | Chief Executive Officer | 0 companies |
| Hilde Loua | Chief Executive Officer | 0 companies |
| Erik Lutdal | Board of Directors | 0 companies |
| Geir Ove Nesshaug | Board of Directors | 0 companies |
| Robert Alstadvold | Chairman | 0 companies |